[APM] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[APM] APM AUTOMOTIVE HOLDINGS BHD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -9.85%
YoY- -13.54%
Quarter Report
Latest QR
Upcoming QR
APM's Result
APM's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,234,698 1,214,753 1,188,519 1,201,694 1,223,613 1,254,570 1,236,630 -0.10%
PBT 81,599 81,731 71,384 75,895 82,261 88,062 83,207 -1.29%
Tax -21,494 -23,747 -21,420 -25,287 -25,089 -26,232 -23,836 -6.68%
NP 60,105 57,984 49,964 50,608 57,172 61,830 59,371 0.82%
-
NP to SH 43,790 44,753 39,095 41,403 45,926 49,791 48,582 -6.70%
-
Tax Rate 26.34% 29.06% 30.01% 33.32% 30.50% 29.79% 28.65% -
Total Cost 1,174,593 1,156,769 1,138,555 1,151,086 1,166,441 1,192,740 1,177,259 -0.15%
-
Net Worth 1,218,488 1,232,179 1,230,229 1,200,891 1,200,898 1,212,633 1,200,904 0.97%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 26,403 25,426 25,426 28,360 28,360 29,337 29,337 -6.80%
Div Payout % 60.30% 56.81% 65.04% 68.50% 61.75% 58.92% 60.39% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,218,488 1,232,179 1,230,229 1,200,891 1,200,898 1,212,633 1,200,904 0.97%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.87% 4.77% 4.20% 4.21% 4.67% 4.93% 4.80% -
ROE 3.59% 3.63% 3.18% 3.45% 3.82% 4.11% 4.05% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 631.29 621.09 607.67 614.41 625.61 641.44 632.27 -0.10%
EPS 22.39 22.88 19.99 21.17 23.48 25.46 24.84 -6.70%
DPS 13.50 13.00 13.00 14.50 14.50 15.00 15.00 -6.80%
NAPS 6.23 6.30 6.29 6.14 6.14 6.20 6.14 0.97%
Adjusted Per Share Value based on latest NOSH - 201,600
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 612.45 602.56 589.54 596.08 606.95 622.31 613.41 -0.10%
EPS 21.72 22.20 19.39 20.54 22.78 24.70 24.10 -6.71%
DPS 13.10 12.61 12.61 14.07 14.07 14.55 14.55 -6.77%
NAPS 6.0441 6.112 6.1023 5.9568 5.9568 6.015 5.9569 0.97%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.55 3.50 3.59 3.69 4.00 3.59 3.46 -
P/RPS 0.56 0.56 0.59 0.60 0.64 0.56 0.55 1.21%
P/EPS 15.86 15.30 17.96 17.43 17.03 14.10 13.93 9.06%
EY 6.31 6.54 5.57 5.74 5.87 7.09 7.18 -8.27%
DY 3.80 3.71 3.62 3.93 3.63 4.18 4.34 -8.49%
P/NAPS 0.57 0.56 0.57 0.60 0.65 0.58 0.56 1.19%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 16/05/18 28/02/18 20/11/17 21/08/17 05/05/17 27/02/17 -
Price 3.75 3.58 3.55 3.65 3.85 4.00 3.48 -
P/RPS 0.59 0.58 0.58 0.59 0.62 0.62 0.55 4.80%
P/EPS 16.75 15.65 17.76 17.24 16.40 15.71 14.01 12.68%
EY 5.97 6.39 5.63 5.80 6.10 6.36 7.14 -11.27%
DY 3.60 3.63 3.66 3.97 3.77 3.75 4.31 -11.33%
P/NAPS 0.60 0.57 0.56 0.59 0.63 0.65 0.57 3.48%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment